[LPI] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 110.61%
YoY- 23.34%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 659,811 596,456 569,289 540,865 511,090 427,301 366,736 10.27%
PBT 314,655 172,575 131,225 113,598 92,352 92,106 84,727 24.41%
Tax -36,650 -29,639 -29,463 -24,907 -20,444 -22,062 -19,961 10.64%
NP 278,005 142,936 101,762 88,691 71,908 70,044 64,766 27.45%
-
NP to SH 278,005 142,936 101,762 88,691 71,908 70,044 64,766 27.45%
-
Tax Rate 11.65% 17.17% 22.45% 21.93% 22.14% 23.95% 23.56% -
Total Cost 381,806 453,520 467,527 452,174 439,182 357,257 301,970 3.98%
-
Net Worth 1,742,395 1,665,673 1,600,609 1,391,578 1,167,006 1,147,664 825,921 13.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 82,996 66,397 44,062 39,663 33,045 55,066 13,765 34.87%
Div Payout % 29.85% 46.45% 43.30% 44.72% 45.96% 78.62% 21.25% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,742,395 1,665,673 1,600,609 1,391,578 1,167,006 1,147,664 825,921 13.23%
NOSH 331,986 331,986 220,311 220,350 220,306 398,383 137,653 15.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 42.13% 23.96% 17.88% 16.40% 14.07% 16.39% 17.66% -
ROE 15.96% 8.58% 6.36% 6.37% 6.16% 6.10% 7.84% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 198.75 179.66 258.40 245.46 231.99 193.99 266.42 -4.76%
EPS 83.74 43.05 46.19 40.25 32.64 31.80 30.18 18.52%
DPS 25.00 20.00 20.00 18.00 15.00 25.00 10.00 16.48%
NAPS 5.2484 5.0173 7.2652 6.3153 5.2972 5.2104 6.00 -2.20%
Adjusted Per Share Value based on latest NOSH - 220,335
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 165.62 149.72 142.90 135.77 128.29 193.99 92.06 10.27%
EPS 69.78 35.88 25.54 22.26 18.05 31.80 16.26 27.44%
DPS 20.83 16.67 11.06 9.96 8.30 25.00 3.46 34.83%
NAPS 4.3737 4.1811 4.0178 3.4931 2.9294 5.2104 2.0732 13.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 15.86 13.88 16.90 15.20 13.42 13.78 15.30 -
P/RPS 7.98 7.73 6.54 6.19 5.78 7.11 5.74 5.63%
P/EPS 18.94 32.24 36.59 37.76 41.12 43.33 32.52 -8.60%
EY 5.28 3.10 2.73 2.65 2.43 2.31 3.08 9.39%
DY 1.58 1.44 1.18 1.18 1.12 1.81 0.65 15.93%
P/NAPS 3.02 2.77 2.33 2.41 2.53 2.64 2.55 2.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/07/16 08/07/15 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 -
Price 16.14 14.18 17.58 15.64 13.72 13.80 16.28 -
P/RPS 8.12 7.89 6.80 6.37 5.91 7.12 6.11 4.84%
P/EPS 19.27 32.93 38.06 38.86 42.03 43.40 34.60 -9.28%
EY 5.19 3.04 2.63 2.57 2.38 2.30 2.89 10.24%
DY 1.55 1.41 1.14 1.15 1.09 1.81 0.61 16.79%
P/NAPS 3.08 2.83 2.42 2.48 2.59 2.65 2.71 2.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment